Property Info
- MLS O6259171
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1295
- Foundation Slab
- Min Lease Slab
- HOA Fees $384.67
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.8 | Gross Yield8.3% | Annual Rent$28,800.00 | Property Taxes$4,167.07 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,167.07 | $20,835.35 | $41,670.70 | |||
| Net Cash Flow | $24,632.93 | $123,164.65 | $246,329.30 | |||
| HOA Fees | $4,616.04 | $23,080.20 | $46,160.40 |